DDM Analysis: 4204.T

Valuation Snapshot

Stable Growth	$6,419.12 - $33,356.61	$12,971.90
Multi-Stage	$4,935.25 - $5,406.51	$5,166.50
Blended Fair Value	$9,069.20
Current Price	$2,755.00
Upside	229.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.45%	9.62%	76.71	66.85	57.21	51.72	50.33	51.13	47.33	43.56	37.32	33.20
YoY Growth	-	-	14.75%	16.85%	10.61%	2.77%	-1.57%	8.02%	8.67%	16.71%	12.43%	8.45%
Dividend Yield	-	-	2.94%	3.00%	2.76%	2.79%	2.65%	3.32%	2.84%	2.31%	1.86%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	70,721.00
(-) Cash Dividends Paid (M)	33,106.00
(=) Cash Retained (M)	37,615.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,144.20	8,840.13	5,304.08
Cash Retained (M)	37,615.00	37,615.00	37,615.00
(-) Cash Required (M)	-14,144.20	-8,840.13	-5,304.08
(=) Excess Retained (M)	23,470.80	28,774.88	32,310.93
(/) Shares Outstanding (M)	416.31	416.31	416.31
(=) Excess Retained per Share	56.38	69.12	77.61
LTM Dividend per Share	79.52	79.52	79.52
(+) Excess Retained per Share	56.38	69.12	77.61
(=) Adjusted Dividend	135.90	148.64	157.14
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.14%	5.14%	6.14%
Fair Value	$6,419.12	$12,971.90	$33,356.61
Upside / Downside	133.00%	370.85%	1,110.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	70,721.00	74,355.98	78,177.78	82,196.03	86,420.81	90,862.74	93,588.62
Payout Ratio	46.81%	55.45%	64.09%	72.72%	81.36%	90.00%	92.50%
Projected Dividends (M)	33,106.00	41,230.16	50,102.01	59,776.94	70,314.06	81,776.46	86,569.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.14%	5.14%	6.14%
Year 1 PV (M)	38,401.57	38,770.32	39,139.07
Year 2 PV (M)	43,463.33	44,302.05	45,148.79
Year 3 PV (M)	48,298.71	49,703.47	51,135.21
Year 4 PV (M)	52,914.90	54,976.82	57,098.42
Year 5 PV (M)	57,318.93	60,124.31	63,038.47
PV of Terminal Value (M)	1,814,194.23	1,902,986.91	1,995,222.70
Equity Value (M)	2,054,591.67	2,150,863.88	2,250,782.66
Shares Outstanding (M)	416.31	416.31	416.31
Fair Value	$4,935.25	$5,166.50	$5,406.51
Upside / Downside	79.14%	87.53%	96.24%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Sekisui Chemical Co., Ltd. (4204.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener